Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Bente Lange Arkitekter ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.6% 1.6%   Bankruptcy risk   2.4% 2.7% 2.0% 1.9% 2.6% 5.6% 11.4% 11.2%   Credit score (0-100)   65 61 69 69 61 40 21 22   Credit rating   BBB BBB A A BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.2 0.4 0.0 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,205 1,207 1,072 1,138 698 319 0.0 0.0   EBITDA   318 353 468 454 113 -225 0.0 0.0   EBIT   106 138 244 418 97.2 -241 0.0 0.0   Pre-tax profit (PTP)   97.5 139.1 239.7 410.4 89.9 -268.9 0.0 0.0   Net earnings   71.5 105.5 184.8 314.8 67.1 -213.1 0.0 0.0   Pre-tax profit without non-rec. items   97.5 139 240 410 89.9 -269 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   92.4 72.9 63.2 57.6 41.5 25.4 0.0 0.0   Shareholders equity total   877 583 668 782 849 636 586 586   Interest-bearing liabilities   150 304 142 261 389 421 0.0 0.0   Balance sheet total (assets)   1,431 1,285 1,167 1,307 1,414 1,169 586 586   Net Debt   -228 -80.6 -539 -616 -839 -179 -586 -586     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   1,205 1,207 1,072 1,138 698 319 0.0 0.0   Gross profit growth   9.0% 0.1% -11.1% 6.1% -38.7% -54.3% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -100.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,431 1,285 1,167 1,307 1,414 1,169 586 586   Balance sheet change%   -59.8% -10.2% -9.2% 12.0% 8.2% -17.3% -49.9% 0.0%   Added value   318.3 353.4 467.8 453.7 133.3 -225.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -424 -415 -414 -42 -32 -32 -25 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 -1.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A EBITDA %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   8.8% 11.5% 22.7% 36.7% 13.9% -75.6% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   4.3% 10.7% 19.9% 33.8% 7.1% -18.7% 0.0% 0.0%   ROI %   5.1% 14.3% 28.1% 45.1% 8.5% -21.0% 0.0% 0.0%   ROE %   3.8% 14.5% 29.6% 43.4% 8.2% -28.7% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   61.3% 45.4% 57.2% 59.9% 60.1% 54.4% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -71.5% -22.8% -115.3% -135.8% -740.6% 79.5% 0.0% 0.0%   Gearing %   17.1% 52.2% 21.3% 33.4% 45.8% 66.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   8.4% 2.8% 1.8% 3.6% 2.2% 6.8% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   1.9 1.5 2.1 2.2 2.3 2.0 0.0 0.0   Current Ratio   1.9 1.5 2.1 2.2 2.3 2.0 0.0 0.0   Cash and cash equivalent   377.5 384.6 681.6 877.2 1,227.8 600.6 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Trade debtors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   448.4 312.8 538.1 647.9 726.9 525.4 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   318 353 468 454 133 -225 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   318 353 468 454 113 -225 0 0   EBIT / employee   106 138 244 418 97 -241 0 0   Net earnings / employee   71 106 185 315 67 -213 0 0